Break Up Details (Don's use Rate, its PWD rate 2008)

Brick work with first class bricks in superstructure (1:6)
Considering 100 cft. of work
1. Materials and labour as per item No. 8 = 8664.25
2. Scaffolding 25 sft. @ 5 Per sft. = 125
3. Extra labour for carriage 1 No. @ 150 each = 150
4. Extra labour for 7 days curing 0.25 No. @ 150 each = 37.5
5. Labour for screening & washing sand 1 No. @ 150 each = 150
Total = 9126.75
Profit 0.1 = 912.68
Overhead 0.035 = 319.44
10358.87
Add VAT with adjustment factor 1.04712 0.045 = 488.11
Grand total = 10846.98
Rate per cft. = 108.47
(a) Ground floor Rate per cft. = 108.47
Rate per cum. = 3830.61
Say, 3831 .00 Per cum.